[FAJAR] QoQ TTM Result on 30-Jun-2009 [#4]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 10.06%
YoY- 20.58%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 176,439 167,469 185,550 184,634 160,658 139,771 101,007 45.09%
PBT 26,039 24,388 21,910 20,550 16,810 18,383 16,056 38.07%
Tax -6,666 -5,333 -3,910 -3,397 -774 -38 327 -
NP 19,373 19,055 18,000 17,153 16,036 18,345 16,383 11.83%
-
NP to SH 19,389 19,079 18,028 17,186 15,615 17,916 15,954 13.89%
-
Tax Rate 25.60% 21.87% 17.85% 16.53% 4.60% 0.21% -2.04% -
Total Cost 157,066 148,414 167,550 167,481 144,622 121,426 84,624 51.08%
-
Net Worth 0 0 0 100,422 99,040 90,249 72,209 -
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 8,673 5,484 7,363 1,878 4,102 5,717 4,748 49.48%
Div Payout % 44.74% 28.75% 40.85% 10.93% 26.28% 31.91% 29.76% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 0 0 0 100,422 99,040 90,249 72,209 -
NOSH 159,440 154,656 137,124 128,879 133,442 125,259 90,137 46.31%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 10.98% 11.38% 9.70% 9.29% 9.98% 13.13% 16.22% -
ROE 0.00% 0.00% 0.00% 17.11% 15.77% 19.85% 22.09% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 110.66 108.28 135.31 143.26 120.40 111.58 112.06 -0.83%
EPS 12.16 12.34 13.15 13.33 11.70 14.30 17.70 -22.15%
DPS 5.44 3.55 5.37 1.46 3.07 4.56 5.27 2.14%
NAPS 0.00 0.00 0.00 0.7792 0.7422 0.7205 0.8011 -
Adjusted Per Share Value based on latest NOSH - 128,879
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 23.69 22.49 24.92 24.79 21.57 18.77 13.56 45.10%
EPS 2.60 2.56 2.42 2.31 2.10 2.41 2.14 13.87%
DPS 1.16 0.74 0.99 0.25 0.55 0.77 0.64 48.71%
NAPS 0.00 0.00 0.00 0.1349 0.133 0.1212 0.097 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.01 1.01 1.15 0.95 0.87 0.51 0.56 -
P/RPS 0.91 0.93 0.85 0.66 0.72 0.46 0.50 49.12%
P/EPS 8.31 8.19 8.75 7.12 7.43 3.57 3.16 90.63%
EY 12.04 12.21 11.43 14.04 13.45 28.05 31.61 -47.48%
DY 5.39 3.51 4.67 1.53 3.53 8.95 9.41 -31.05%
P/NAPS 0.00 0.00 0.00 1.22 1.17 0.71 0.70 -
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 29/04/10 09/02/10 26/10/09 25/08/09 29/04/09 25/02/09 26/11/08 -
Price 1.04 1.05 1.23 1.18 0.89 0.68 0.41 -
P/RPS 0.94 0.97 0.91 0.82 0.74 0.61 0.37 86.29%
P/EPS 8.55 8.51 9.36 8.85 7.61 4.75 2.32 138.77%
EY 11.69 11.75 10.69 11.30 13.15 21.03 43.17 -58.17%
DY 5.23 3.38 4.37 1.24 3.45 6.71 12.85 -45.10%
P/NAPS 0.00 0.00 0.00 1.51 1.20 0.94 0.51 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment